PBT
13.60
37.22
69.64
-22.68
26.25
21.04
12.35
11.88
22.41
26.53
Adjustment
-19.56
-50.07
-85.90
13.63
-1.00
45.36
11.11
3.00
-12.10
-1.17
Changes in Working Capital
-4.39
3.88
16.68
-3.28
-20.57
-2.48
-29.34
46.38
-21.86
55.20
Cash after chg. in Working capital
-10.35
-8.97
0.41
-12.33
4.68
63.92
-5.87
61.25
-11.55
80.55
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-16.73
-17.35
-19.45
Tax Paid
-0.82
-7.06
-10.25
-1.65
-6.26
-6.23
-2.38
-2.30
-4.70
-1.78
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00